Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.21% first-year return on $118k initial cash invested.
-4.21%
Cash On Cash
5.05%
Cap Rate
0.88
DSCR
$4,106
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,106
Total Expenses
$4,519
Mortgage P&I
52%
$2,129
Property Taxes
4%
$159
Home Insurance
4%
$158
HOA
3%
$103
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Goodyear Refresh & Renew | $3,862 | $184 | 4 | 2 | 0.06 mi |
Hot Pool Game Home! Goodyear Stadium! Discounted! | $7,325 | $349 | 4 | 2 | 0.21 mi |
Arizona in Style | $3,421 | $163 | 4 | 2 | 0.32 mi |
New 4 BR Brand new Heated Pool & Spa plus 2nd therapeutic Spa! & Putting Green! | $8,416 | $401 | 4 | 2 | 0.56 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality